| Revenue | DKK 2,5M | +65% |
| EBITDA | DKK 2,1M | +90% |
| Net profit | DKK 1,6M | -53% |
| Total assets | DKK 16,2M | +2% |
| Equity | DKK 14,3M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 688 | 926 | 1.220 | 1.317 | 1.334 | 1.541 | 1.429 | 1.335 | -64 | 1.093 | 1.581 | 1.541 | 2.541 |
| Staff expenses | -201 | -217 | -220 | -220 | -404 | -424 | -424 | -424 | -424 | -425 | -425 | -425 | -425 |
| EBITDA | 487 | 753 | 1.000 | 1.097 | 930 | 1.118 | 1.005 | 910 | -488 | 669 | 1.156 | 1.117 | 2.116 |
| Depreciation & amort. | -30 | 22 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 457 | 731 | 997 | 1.095 | 927 | 1.118 | 1.005 | 910 | -488 | 669 | 1.156 | 1.117 | 2.116 |
| Net financials | 2.023 | 2.235 | 1.929 | 2.814 | -275 | 1.470 | -320 | 2.395 | 2.902 | 1.825 | 669 | 3.028 | -296 |
| Profit before tax | 2.480 | 2.966 | 2.926 | 3.909 | 652 | 2.588 | 685 | 3.305 | 2.414 | 2.494 | 1.826 | 4.145 | 1.821 |
| Tax | 431 | 590 | 613 | 773 | 66 | 466 | 36 | 610 | 530 | 543 | 283 | 768 | 246 |
| Net profit | 2.049 | 2.376 | 2.312 | 3.136 | 586 | 2.122 | 649 | 2.694 | 1.884 | 1.950 | 1.543 | 3.376 | 1.575 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.480 | 12.056 | 12.021 | 11.230 | 9.624 | 9.761 | 8.864 | 10.064 | 12.100 | 14.095 | 13.549 | 15.836 | 16.166 |
| Equity | 11.063 | 11.439 | 11.751 | 10.887 | 9.473 | 9.595 | 8.743 | 9.938 | 11.822 | 13.772 | 13.315 | 14.691 | 14.266 |
| Long-term debt | 3 | -3 | -1 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 417 | 615 | 269 | 343 | 151 | 166 | 121 | 126 | 278 | 323 | 234 | 1.145 | 1.900 |
| Total debt | 417 | 615 | 269 | 343 | 151 | 166 | 121 | 126 | 278 | 323 | 234 | 1.145 | 1.900 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|